| Revenue | DKK -21K | -132% |
| EBITDA | DKK -21K | -132% |
| Net profit | DKK -18K | -149% |
| Total assets | DKK 347K | -6% |
| Equity | DKK 307K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 652 | 299 | 190 | 262 | 380 | 292 | 29 | 4 | 102 | -13 | 88 | 58 | 67 | -21 |
| Staff expenses | -632 | -323 | -126 | -233 | -277 | -284 | -165 | -0 | -0 | -0 | -20 | -20 | -0 | -0 |
| EBITDA | 20 | -24 | 65 | 29 | 102 | 7 | -136 | 20 | 102 | -13 | 68 | 37 | 67 | -21 |
| Depreciation & amort. | -33 | -10 | -16 | -21 | -23 | -5 | -0 | 8 | -20 | -0 | -13 | -0 | -15 | -0 |
| EBIT | -13 | -34 | 49 | 8 | 79 | 2 | -136 | 12 | 82 | -13 | 55 | 37 | 52 | -21 |
| Net financials | -15 | -2 | -3 | -1 | -0 | -0 | -8 | -6 | -3 | -1 | -2 | -7 | -1 | 0 |
| Profit before tax | -28 | -36 | 45 | 7 | 79 | 2 | -144 | 6 | 79 | -14 | 53 | 30 | 51 | -21 |
| Tax | -1 | -8 | 12 | 3 | 18 | 2 | -30 | 2 | 15 | -2 | 34 | 13 | 14 | -3 |
| Net profit | -27 | -28 | 34 | 4 | 61 | 1 | -114 | 4 | 63 | -12 | 19 | 17 | 37 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 521 | 516 | 425 | 456 | 635 | 224 | 199 | 216 | 322 | 284 | 408 | 371 | 369 | 347 |
| Equity | 233 | 205 | 239 | 244 | 305 | 156 | 42 | 46 | 294 | 257 | 276 | 288 | 325 | 307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 284 | 311 | 182 | 208 | 328 | 65 | 157 | 170 | 28 | 27 | 126 | 77 | 42 | 40 |
| Total debt | 284 | 311 | 182 | 208 | 328 | 65 | 157 | 170 | 28 | 27 | 126 | 77 | 42 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2005 | — | — |
UB Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAPECO HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Herman Melchior | Management | 0 companies |
| Uffe Bodeholt-Hansen | Management | 0 companies |
| Camilla Bodeholt Thomsen | Chairman | 0 companies |
| Jesper Thomsen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |